NOVA Statements
30
NOVA Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
146.7
100
103.02
70.2
43.682
29.8
16.035
10.9
34.902
23.8
50.079
34.1
-6.397
-4.4
4.02
2.7
-0.188
-0.1
-2.565
-1.7
-0.895
-0.6
-0.789
-0.5
-0.006
133.03
142.9
100
98.62
69
44.276
31
14.591
10.2
33.608
23.5
44.652
31.2
-0.376
-0.3
4.431
3.1
-0.1
-0.07
3.954
2.8
-2.626
-1.8
7.346
5.1
0.056
130.63
139.54
100
88.496
63.4
51.047
36.6
14.35
10.3
32.329
23.2
45.961
32.9
5.086
3.6
4.602
3.3
-0.062
-0.04
9.626
6.9
1.303
0.9
9.002
6.5
0.069
130.63
162.89
100
108.87
66.8
54.014
33.2
18.794
11.5
33.039
20.3
50.991
31.3
3.023
1.9
5.718
3.5
0.121
0.07
8.862
5.4
0.317
0.2
9.411
5.8
0.07
133.68
136.71
100
85.716
62.7
50.991
37.3
12.558
9.2
27.846
20.4
39.387
28.8
11.604
8.5
4.092
3
0.022
0.02
15.718
11.5
-0.745
-0.5
17.074
12.5
0.128
133.88
139.69
100
86.589
62
53.102
38
11.925
8.5
25.361
18.2
36.234
25.9
16.869
12.1
4.349
3.1
-0.359
-0.3
20.859
14.9
4.352
3.1
17.099
12.2
0.13
131.45
128.02
100
79.287
61.9
48.728
38.1
12.275
9.6
27.32
21.3
38.13
29.8
10.598
8.3
3.929
3.1
-0.045
-0.03
14.483
11.3
1.434
1.1
13.44
10.5
0.102
131.45
161.16
100
109.71
68.1
51.45
31.9
15.559
9.7
28.408
17.6
42.073
26.1
9.377
5.8
3.594
2.2
-0.151
-0.09
12.82
8
-0.712
-0.4
13.901
8.6
0.11
126.86
150.49
100
99.45
66.1
51.039
33.9
14.641
9.7
25.24
16.8
38.408
25.5
12.631
8.4
4.362
2.9
-0.001
-0.0007
16.992
11.3
-1.021
-0.7
18.211
12.1
0.137
133.27
137.19
100
90.002
65.6
47.191
34.4
12.906
9.4
22.792
16.6
34.276
25
12.916
9.4
4.701
3.4
-0.018
-0.01
17.652
12.9
3.847
2.8
13.827
10.1
0.105
132.12
127.9
100
82.9
64.8
45
35.2
9.3
7.3
22.1
17.3
28
21.9
17
13.3
1.8
1.4
—
0
18.7
14.6
1.8
1.4
16.9
13.2
0.13
131.3
133.22
100
84.74
63.6
48.48
36.4
8.94
6.7
21.02
15.8
29.03
21.8
19.45
14.6
1.28
1
0.51
0.4
21.18
15.9
-0.11
-0.08
21.29
16
0.16
131.25
119.86
100
76.433
63.8
43.425
36.2
8.462
7.1
19.118
16
26.526
22.1
16.899
14.1
-0.472
-0.4
-0.025
-0.02
16.402
13.7
2.702
2.3
13.709
11.4
0.104
131.25
125.3
100
78.657
62.8
46.64
37.2
8.152
6.5
17.758
14.2
22.167
17.7
24.473
19.5
0.792
0.6
-0.926
-0.7
24.339
19.4
4.392
3.5
19.954
15.9
0.152
131.25
116.66
100
68.966
59.1
47.698
40.9
7.75
6.6
17.287
14.8
24.993
21.4
22.706
19.5
0.048
0.04
1.268
1.1
24.022
20.6
2.921
2.5
21.108
18.1
0.161
131.25